Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 1,145 | 2,136 | 2,573 | 3,222 | 3,653 | 4,482 | 4,339 | 4,764 |
| Operating profit | $m | 604 | 535 | ||||||
| Net profit | $m | -596 | -190 | 558 | 185 | -30 | 555 | 461 | 457 |
| EPS reported | $ | 2.15 | 1.84 | ||||||
| Operating cashflow per share | $ | 3.48 | 3.66 | ||||||
| Capex per share | $ | 0.48 | 0.52 | ||||||
| FCF per share | $ | 3.00 | 3.14 | ||||||
| Free cash flow | $m | 751 | 786 | ||||||
| Net debt | $m | 4,069 | 3,459 | ||||||
| Book value equity | $m | 7,757 | 7,619 | ||||||
| Book value per share | $ | 30.78 | 30.47 | ||||||
| Number of shares | m | 252 | 250.05 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 41.57 | 45.46 | ||||||
| P/B LTM | x | 2.88 | 2.75 | ||||||
| P/S LTM | x | 4.99 | 4.83 | ||||||
| P/FCF LTM | x | 29.75 | 26.67 | ||||||
| EV/EBITDA LTM | x | 22.89 | 17.49 | ||||||
| EV/Sales LTM | x | 5.89 | 5.63 | ||||||
| Earnings Yield LTM | % | 2.41% | 2.20% | ||||||
| FCF Yield | % | 3.36% | 3.75% | ||||||
| Quality | |||||||||
| ROE | % | 7.15% | 5.94% | ||||||
| ROIC | % | 3.38% | 2.70% | ||||||
| Operating margin | % | 13.48% | 12.33% | ||||||
| Gross margin | % | 24.94% | 32.82% | ||||||
| FCF/Sales | % | 16.76% | 18.11% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | +73.58% | ||||||
| Sales Growth YoY | % | +22.69% | +12.23% | ||||||
| Net Income Growth YoY | % | - | +68.86% | ||||||
| FCF Growth | % | +52.64% | +13.26% | ||||||
| Operating Profit Growth | % | +110.45% | +54.62% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | 0.00% | 0.00% | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.15 | 0.16 | ||||||
| Net Debt/EBITDA | x | 3.53 | 2.48 | ||||||
| EBIT/Net interest | x | 21.57 | 2.27 | ||||||
| Net debt/market cap | % | 18.21% | 16.50% | ||||||
| Net debt/Equity | x | 0.52 | 0.45 | ||||||
| Gross debt/equity | x | 0.66 | 0.65 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Formula One Group is involved in the motorsports industry, conducting business both in the United States and globally. Its primary function is holding the commercial rights to the Formula One World Championship, an extensive motor racing series that unfolds over approximately nine months each year. In this competition, teams contend for the constructors' championship, while individual drivers vie for the drivers' championship. The company was founded in 1950 and maintains its headquarters in Englewood, Colorado. Formula One Group operates as a subsidiary of Liberty Media Corporation.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Formula One Group (FWONA)
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Formula One Group is involved in the motorsports industry, conducting business both in the United States and globally. Its primary function is holding the commercial rights to the Formula One World Championship, an extensive motor racing series that unfolds over approximately nine months each year. In this competition, teams contend for the constructors' championship, while individual drivers vie for the drivers' championship. The company was founded in 1950 and maintains its headquarters in Englewood, Colorado. Formula One Group operates as a subsidiary of Liberty Media Corporation.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free